Tabla de Amortizaciσn Calculada
| NΊ mes |
Tipo de interιs |
Cuota |
Amortizado |
Intereses |
Capital Pendiente |
| 0 |
|
|
0,000 |
|
50.000,000 |
| 1 |
2,500 % |
1.443,070 |
1.338,900 |
104,170 |
48.661,100 |
| 2 |
2,500 % |
1.443,070 |
1.341,690 |
101,380 |
47.319,410 |
| 3 |
2,500 % |
1.443,070 |
1.344,490 |
98,580 |
45.974,920 |
| 4 |
2,500 % |
1.443,070 |
1.347,290 |
95,780 |
44.627,630 |
| 5 |
2,500 % |
1.443,070 |
1.350,100 |
92,970 |
43.277,530 |
| 6 |
2,500 % |
1.443,070 |
1.352,910 |
90,160 |
41.924,620 |
| 7 |
2,500 % |
1.443,070 |
1.355,730 |
87,340 |
40.568,890 |
| 8 |
2,500 % |
1.443,070 |
1.358,550 |
84,520 |
39.210,340 |
| 9 |
2,500 % |
1.443,070 |
1.361,380 |
81,690 |
37.848,960 |
| 10 |
2,500 % |
1.443,070 |
1.364,220 |
78,850 |
36.484,740 |
| 11 |
2,500 % |
1.443,070 |
1.367,060 |
76,010 |
35.117,680 |
| 12 |
2,500 % |
1.443,070 |
1.369,910 |
73,160 |
33.747,770 |
| 13 |
2,500 % |
1.443,070 |
1.372,760 |
70,310 |
32.375,010 |
| 14 |
2,500 % |
1.443,070 |
1.375,620 |
67,450 |
30.999,390 |
| 15 |
2,500 % |
1.443,070 |
1.378,490 |
64,580 |
29.620,900 |
| 16 |
2,500 % |
1.443,070 |
1.381,360 |
61,710 |
28.239,540 |
| 17 |
2,500 % |
1.443,070 |
1.384,240 |
58,830 |
26.855,300 |
| 18 |
2,500 % |
1.443,070 |
1.387,120 |
55,950 |
25.468,180 |
| 19 |
2,500 % |
1.443,070 |
1.390,010 |
53,060 |
24.078,170 |
| 20 |
2,500 % |
1.443,070 |
1.392,910 |
50,160 |
22.685,260 |
| 21 |
2,500 % |
1.443,070 |
1.395,810 |
47,260 |
21.289,450 |
| 22 |
2,500 % |
1.443,070 |
1.398,720 |
44,350 |
19.890,730 |
| 23 |
2,500 % |
1.443,070 |
1.401,630 |
41,440 |
18.489,100 |
| 24 |
2,500 % |
1.443,070 |
1.404,550 |
38,520 |
17.084,550 |
| 25 |
2,500 % |
1.443,070 |
1.407,480 |
35,590 |
15.677,070 |
| 26 |
2,500 % |
1.443,070 |
1.410,410 |
32,660 |
14.266,660 |
| 27 |
2,500 % |
1.443,070 |
1.413,350 |
29,720 |
12.853,310 |
| 28 |
2,500 % |
1.443,070 |
1.416,290 |
26,780 |
11.437,020 |
| 29 |
2,500 % |
1.443,070 |
1.419,240 |
23,830 |
10.017,780 |
| 30 |
2,500 % |
1.443,070 |
1.422,200 |
20,870 |
8.595,580 |
| 31 |
2,500 % |
1.443,070 |
1.425,160 |
17,910 |
7.170,420 |
| 32 |
2,500 % |
1.443,070 |
1.428,130 |
14,940 |
5.742,290 |
| 33 |
2,500 % |
1.443,070 |
1.431,110 |
11,960 |
4.311,180 |
| 34 |
2,500 % |
1.443,070 |
1.434,090 |
8,980 |
2.877,090 |
| 35 |
2,500 % |
1.443,070 |
1.437,080 |
5,990 |
1.440,010 |
| 36 |
2,500 % |
1.443,010 |
1.440,010 |
3,000 |
0,000 |